Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.53% first-year return on $83,664 initial cash invested.
-7.53%
Cash On Cash
4.59%
Cap Rate
0.79
DSCR
$2,235
Rent
-$525
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$398k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,664
Downpayment
20%
$79,680
Closing costs
1%
$3,984
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,235
Total Expenses
$2,760
Mortgage P&I
87%
$1,936
Property Taxes
4%
$82
Home Insurance
7%
$160
HOA
0%
$0
Property Management
10%
$224
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0